UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

FORM  10-Q

 

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended September 30, 2023March 31, 2024

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from _____________ to ____________

 

Commission File No. 000-28837001-41320

 

IDAHO STRATEGIC RESOURCES, INC

(Name of small business issuer in its charter)

 

Idaho

 

82-0490295

(State or other jurisdiction of

incorporation or organization)

 

(I.R.S. employer

identification No.)

 

201 N. Third Street, Coeur d’Alene, ID 83814

(Address of principal executive offices) (zip code)

 

(208) 625-9001

Registrant’s telephone number, including area code

 

Securities registered pursuant to Section 12(g)12(b) of the Act:

 

Title of Each Class

Trading Symbol(s)

Name of Each Exchange on Which Registered

Common Stock, $0.00 par value

IDR

NYSE American

 

Check whether the issuer (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.Yesdays. Yes ☒     No ☐

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes ☒     No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act:

 

Large Accelerated Filer

Accelerated Filer

Non-Accelerated Filer

Small Reporting Company

 

 

Emerging Growth Company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicated by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act): Yes ☐     No ☒

 

APPLICABLE ONLY TO CORPORATE ISSUERS:

 

At NovemberMay 1, 2023, 12,256,5232024, 12,740,362 shares of the registrant’s common stock were outstanding.

 

 

 

 

IDAHO STRATEGIC RESOURCES, INC

QUARTERLY REPORT ON FORM 10-Q

FOR THE QUARTERLY PERIOD

ENDED SEPTEMBER 30, 2023MARCH 31, 2024

 

TABLE OF CONTENTS

PART I -FINANCIAL INFORMATION

3

ITEM 1.

Financial Statements

3

ITEM 2.

Management’s Discussion and Analysis of financialFinancial Condition and Results of Operations

13

ITEM 3.

Quantitative and Qualitative Disclosures about Market Risk

16

ITEM 4.

Controls and Procedures

16

PART II OTHER INFORMATION

17

ITEM 1.

Legal Proceedings

17

ITEM 2.

Unregistered Sales of Equity Securities and Use of Proceeds

17

ITEM 3.

Defaults uponUpon Senior Securities

17

ITEM 4.

Mine Safety Disclosures

17

ITEM 5.

Other Information

17

ITEM 6.

Exhibits

18

 

 
2

Table of Contents

 

PART I - FINANCIAL INFORMATION

ITEM 1: FINANCIAL STATEMENTSFinancial Statements

 

Idaho Strategic Resources, Inc.

Condensed Consolidated Balance Sheets (Unaudited)

 

 

 

September 30,

2023

 

 

December 31,

2022

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$1,971,845

 

 

$1,638,031

 

Gold sales receivable

 

 

1,127,604

 

 

 

909,997

 

Inventories

 

 

701,493

 

 

 

618,313

 

Joint venture receivable

 

 

1,637

 

 

 

1,926

 

Investment in equity securities

 

 

6,677

 

 

 

-

 

Other current assets

 

 

333,459

 

 

 

192,025

 

Total current assets

 

 

4,142,715

 

 

 

3,360,292

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net of accumulated depreciation

 

 

10,554,522

 

 

 

9,923,386

 

Mineral properties, net of accumulated amortization

 

 

7,154,092

 

 

 

6,527,561

 

Investment in Buckskin Gold and Silver

 

 

337,217

 

 

 

334,252

 

Investment in joint venture

 

 

435,000

 

 

 

435,000

 

Reclamation bond

 

 

251,310

 

 

 

327,020

 

Deposits

 

 

25,000

 

 

 

76,110

 

Total assets

 

$22,899,856

 

 

$20,983,621

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$498,374

 

 

$579,541

 

Accrued payroll and related payroll expenses

 

 

253,696

 

 

 

179,149

 

Note payable related parties, current portion

 

 

-

 

 

 

12,226

 

Notes payable, current portion

 

 

1,007,101

 

 

 

859,393

 

Total current liabilities

 

 

1,759,171

 

 

 

1,630,309

 

 

 

 

 

 

 

 

 

 

Asset retirement obligation

 

 

274,091

 

 

 

262,217

 

Note payable related parties, long term

 

 

-

 

 

 

62,957

 

Notes payable, long term

 

 

1,511,383

 

 

 

1,315,068

 

Total long-term liabilities

 

 

1,785,474

 

 

 

1,640,242

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

3,544,645

 

 

 

3,270,551

 

 

 

 

 

 

 

 

 

 

Commitments (Note 11)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Preferred stock, no par value, 1,000,000 shares authorized; no shares issued or outstanding

 

 

-

 

 

 

-

 

Common stock, no par value, 200,000,000 shares authorized; September 30, 2023-12,256,523 and December 31, 2022- 12,098,070 shares issued and outstanding

 

 

34,124,125

 

 

 

33,245,622

 

Accumulated deficit

 

 

(17,559,313)

 

 

(18,368,384)

Total Idaho Strategic Resources, Inc stockholders’ equity

 

 

16,564,812

 

 

 

14,877,238

 

Non-controlling interest

 

 

2,790,399

 

 

 

2,835,832

 

Total stockholders' equity

 

 

19,355,211

 

 

 

17,713,070

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$22,899,856

 

 

$20,983,621

 

Idaho Strategic Resources, Inc.

Condensed Consolidated Balance Sheets (Unaudited)

 

 

March 31,

2024

 

 

December 31,

2023

 

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$5,295,457

 

 

$2,286,999

 

Gold sales receivable

 

 

1,238,474

 

 

 

1,038,867

 

Inventories

 

 

796,836

 

 

 

876,681

 

Joint venture receivable

 

 

1,598

 

 

 

2,080

 

Investment in equity securities

 

 

-

 

 

 

5,649

 

Other current assets

 

 

209,824

 

 

 

236,837

 

Total current assets

 

 

7,542,189

 

 

 

4,447,113

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net of accumulated depreciation

 

 

10,665,673

 

 

 

10,233,640

 

Mineral properties, net of accumulated amortization

 

 

9,088,070

 

 

 

7,898,878

 

Investment in Buckskin Gold and Silver, Inc

 

 

340,636

 

 

 

338,769

 

Investment in joint venture

 

 

435,000

 

 

 

435,000

 

Reclamation bond

 

 

251,310

 

 

 

251,310

 

Deposits

 

 

377,420

 

 

 

285,079

 

Total assets

 

$28,700,298

 

 

$23,889,789

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$485,363

 

 

$484,221

 

Accrued payroll and related payroll expenses

 

 

272,476

 

 

 

266,670

 

Notes payable, current portion

 

 

1,090,329

 

 

 

978,246

 

Total current liabilities

 

 

1,848,168

 

 

 

1,729,137

 

 

 

 

 

 

 

 

 

 

Asset retirement obligations

 

 

291,223

 

 

 

286,648

 

Notes payable, long term

 

 

2,167,060

 

 

 

1,338,406

 

Total long-term liabilities

 

 

2,458,283

 

 

 

1,625,054

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

 

4,306,451

 

 

 

3,354,191

 

 

 

 

 

 

 

 

 

 

Commitments

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Preferred stock, no par value, 1,000,000 shares authorized; no shares issued or outstanding

 

 

-

 

 

 

-

 

Common stock, no par value, 200,000,000 shares authorized; March 31, 2024-12,683,037 and December 31, 2023- 12,397,615 shares issued and outstanding

 

 

36,664,576

 

 

 

34,963,739

 

Accumulated deficit

 

 

(15,039,529)

 

 

(17,210,638)

Total Idaho Strategic Resources, Inc stockholders’ equity

 

 

21,625,047

 

 

 

17,753,101

 

Non-controlling interest

 

 

2,768,800

 

 

 

2,782,497

 

Total stockholders' equity

 

 

24,393,847

 

 

 

20,535,598

 

 

 

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$28,700,298

 

 

$23,889,789

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 
3

Table of Contents

 

Idaho Strategic Resources, Inc.

Condensed Consolidated Statements of Operations (Unaudited)

For the Three and Nine-Month Periods Ended September 30, 2023 and 2022 

 

 

 

September 30, 2023

 

 

September 30, 2022

 

 

 

Three

Months

 

 

Nine

Months

 

 

Three

Months

 

 

Nine

Months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Sales of products

 

$3,301,221

 

 

$9,879,332

 

 

$1,745,278

 

 

$6,148,187

 

Total revenue

 

 

3,301,221

 

 

 

9,879,332

 

 

 

1,745,278

 

 

 

6,148,187

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs of Sales:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales and other direct production costs

 

 

1,831,847

 

 

 

6,079,697

 

 

 

1,728,214

 

 

 

5,345,409

 

Depreciation and amortization

 

 

363,442

 

 

 

1,034,521

 

 

 

245,824

 

 

 

717,939

 

Total costs of sales

 

 

2,195,289

 

 

 

7,114,218

 

 

 

1,974,038

 

 

 

6,063,348

 

Gross profit (loss)

 

 

1,105,932

 

 

 

2,765,114

 

 

 

(228,760)

 

 

84,839

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exploration

 

 

435,439

 

 

 

916,250

 

 

 

747,217

 

 

 

1,530,122

 

Management

 

 

58,998

 

 

 

183,477

 

 

 

158,625

 

 

 

266,998

 

Professional services

 

 

80,856

 

 

 

444,899

 

 

 

85,429

 

 

 

301,446

 

General and administrative

 

 

117,178

 

 

 

504,241

 

 

 

603,274

 

 

 

1,078,563

 

(Gain) loss on disposal of equipment

 

 

-

 

 

 

(224)

 

 

64,739

 

 

 

68,641

 

Total other operating expenses

 

 

692,471

 

 

 

2,048,643

 

 

 

1,659,284

 

 

 

3,245,770

 

Operating income (loss)

 

 

413,461

 

 

 

716,471

 

 

 

(1,888,044)

 

 

(3,160,931)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other (income) expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity income on investment in Buckskin

 

 

(1,608)

 

 

(2,965)

 

 

(542)

 

 

(1,213)

Timber revenue net of costs

 

 

-

 

 

 

(20,724)

 

 

-

 

 

 

-

 

Gain on forgiveness of SBA loan

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(10,000)

Loss on investment in equity securities

 

 

1,543

 

 

 

4,423

 

 

 

-

 

 

 

-

 

Interest income

 

 

(23,560)

 

 

(61,253)

 

 

(322)

 

 

(878)

Interest expense

 

 

33,103

 

 

 

52,999

 

 

 

22,244

 

 

 

85,902

 

Total other (income) expense

 

 

9,478

 

 

 

(27,520)

 

 

21,380

 

 

 

73,811

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

403,983

 

 

 

743,991

 

 

 

(1,909,424)

 

 

(3,234,742)

Net loss attributable to non-controlling interest

 

 

(16,696)

 

 

(65,080)

 

 

(15,005)

 

 

(66,123)

Net income (loss) attributable to Idaho Strategic Resources, Inc.

 

$420,679

 

 

$809,071

 

 

$(1,894,419)

 

$(3,168,619)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share-basic

 

$0.03

 

 

$0.07

 

 

$(0.16)

 

$(0.27)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common share outstanding-basic

 

 

12,256,523

 

 

 

12,238,172

 

 

 

12,032,901

 

 

 

11,677,167

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share-diluted

 

$0.03

 

 

$0.07

 

 

$(0.16)

 

$(0.27)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding- diluted

 

 

12,263,318

 

 

 

12,243,055

 

 

 

12,032,901

 

 

 

11,677,167

 

Idaho Strategic Resources, Inc.

Condensed Consolidated Statements of Operations (Unaudited)

For the Three-Month Periods Ended March 31, 2024 and 2023

 

 

March 31,

 

 

 

2024

 

 

2023

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

Sales of products

 

$5,898,938

 

 

$3,341,596

 

Total revenue

 

 

5,898,938

 

 

 

3,341,596

 

 

 

 

 

 

 

 

 

 

Costs of Sales:

 

 

 

 

 

 

 

 

Cost of sales and other direct production costs

 

 

2,558,913

 

 

 

2,147,960

 

Depreciation and amortization

 

 

501,788

 

 

 

328,037

 

Total costs of sales

 

 

3,060,701

 

 

 

2,475,997

 

Gross profit

 

 

2,838,237

 

 

 

865,599

 

 

 

 

 

 

 

 

 

 

Other operating expenses:

 

 

 

 

 

 

 

 

Exploration

 

 

267,848

 

 

 

273,442

 

Management

 

 

109,100

 

 

 

68,911

 

Professional services

 

 

154,244

 

 

 

240,805

 

General and administrative

 

 

160,663

 

 

 

263,298

 

Loss on disposal of equipment

 

 

4,409

 

 

 

6,120

 

Total other operating expenses

 

 

696,264

 

 

 

852,576

 

Operating income

 

 

2,141,973

 

 

 

13,023

 

 

 

 

 

 

 

 

 

 

Other (income) expense:

 

 

 

 

 

 

 

 

Equity income on investment in Buckskin Gold and Silver, Inc

 

 

(1,867)

 

 

(350)

Timber revenue net of costs

 

 

(13,357)

 

 

(20,724)

(Gain) loss on investment in equity securities

 

 

453

 

 

 

(5)

Interest income

 

 

(19,635)

 

 

(18,932)

Interest expense

 

 

20,565

 

 

 

8,848

 

Total other (income) expense

 

 

(13,841)

 

 

(31,163)

 

 

 

 

 

 

 

 

 

Net income

 

 

2,155,814

 

 

 

44,186

 

Net loss attributable to non-controlling interest

 

 

(15,295)

 

 

(16,413)

Net income attributable to Idaho Strategic Resources, Inc

 

$2,171,109

 

 

$60,599

 

 

 

 

 

 

 

 

 

 

Net income per common share-basic

 

$0.17

 

 

$0.01

 

 

 

 

 

 

 

 

 

 

Weighted average common share outstanding-basic

 

 

12,513,374

 

 

 

12,200,857

 

 

 

 

 

 

 

 

 

 

Net income per common share-diluted

 

$0.17

 

 

$0.01

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding-diluted

 

 

12,673,172

 

 

 

12,205,567

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 
4

Table of Contents

 

Idaho Strategic Resources, Inc.

Condensed Consolidated Statement of Changes in Stockholders' Equity (Unaudited)

For the Three and Nine-Month Periods Ended September 30, 2023 and 2022

 

 

 

Common

Stock Shares

 

 

Common

Stock Amount

 

 

Accumulated Deficit

Attributable to Idaho

Strategic

Resources, Inc

 

 

Non-Controlling

Interest

 

 

Total

Stockholders’

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance January 1, 2022

 

 

10,940,969

 

 

$26,004,756

 

 

$(15,832,955)

 

$2,892,001

 

 

$13,063,802

 

Contribution from non-controlling interest in New Jersey Mill Joint Venture

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,828

 

 

 

2,828

 

Issuance of common stock for cash, net of offering costs

 

 

360,134

 

 

 

2,701,000

 

 

 

-

 

 

 

-

 

 

 

2,701,000

 

Issuance of common stock for services

 

 

3,572

 

 

 

32,326

 

 

 

-

 

 

 

-

 

 

 

32,326

 

Issuance of common stock for warrants exercised

 

 

23,057

 

 

 

68,006

 

 

 

-

 

 

 

-

 

 

 

68,006

 

Issuance of common stock for cashless option exercise

 

 

28,981

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Conversion of convertible debt to common stock

 

 

392,866

 

 

 

1,950,000

 

 

 

-

 

 

 

-

 

 

 

1,950,000

 

Net loss

 

 

-

 

 

 

-

 

 

 

(455,602)

 

 

(17,467)

 

 

(473,069)

Balance March 31, 2022

 

 

11,749,579

 

 

 

30,756,088

 

 

 

(16,288,557)

 

 

2,877,362

 

 

 

17,344,893

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contribution from non-controlling interest in New Jersey Mill Joint Venture

 

 

-

 

 

 

-

 

 

 

-

 

 

 

18,202

 

 

 

18,202

 

Issuance of common stock for cash, net of offering costs

 

 

138,665

 

 

 

980,107

 

 

 

-

 

 

 

-

 

 

 

980,107

 

Issuance of common stock for warrants exercised

 

 

70,919

 

 

 

397,147

 

 

 

-

 

 

 

-

 

 

 

397,147

 

Issuance of common stock for cashless option exercise

 

 

26,584

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net loss

 

 

-

 

 

 

-

 

 

 

(818,598)

 

 

(33,651)

 

 

(852,249)

Balance June 30, 2022

 

 

11,985,747

 

 

 

32,133,342

 

 

 

(17,107,155)

 

 

2,861,913

 

 

 

17,888,100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contribution from non-controlling interest in New Jersey Mill Joint Venture

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,682

 

 

 

1,682

 

Issuance of common stock for warrants exercised

 

 

100,893

 

 

 

565,005

 

 

 

-

 

 

 

-

 

 

 

565,005

 

Options issued to management, directors, and employees

 

 

-

 

 

 

547,275

 

 

 

-

 

 

 

-

 

 

 

547,275

 

Issuance of common stock for cashless option exercise

 

 

11,430

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net loss

 

 

-

 

 

 

-

 

 

 

(1,894,419)

 

 

(15,005)

 

 

(1,909,424)

Balance September 30, 2022

 

 

12,098,070

 

 

$33,245,622

 

 

$(19,001,574)

 

$2,848,590

 

 

$17,092,638

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance January 1, 2023

 

 

12,098,070

 

 

$33,245,622

 

 

$(18,368,384)

 

$2,835,832

 

 

$17,713,070

 

Contribution from non-controlling interest in New Jersey Mill Joint Venture

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,601

 

 

 

1,601

 

Issuance of common stock for cash, net of offering costs

 

 

158,453

 

 

 

878,503

 

 

 

-

 

 

 

-

 

 

 

878,503

 

Net income (loss)

 

 

-

 

 

 

-

 

 

 

60,599

 

 

 

(16,413)

 

 

44,186

 

Balance March 31, 2023

 

 

12,256,523

 

 

 

34,124,125

 

 

 

(18,307,785)

 

 

2,821,020

 

 

 

18,637,360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contribution from non-controlling interest in New Jersey Mill Joint Venture

 

 

-

 

 

 

-

 

 

 

-

 

 

 

16,409

 

 

 

16,409

 

Net income (loss)

 

 

-

 

 

 

-

 

 

 

327,793

 

 

 

(31,971)

 

 

295,822

 

Balance June 30, 2023

 

 

12,256,523

 

 

 

34,124,125

 

 

 

(17,979,992)

 

 

2,805,458

 

 

 

18,949,591

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contribution from non-controlling interest in New Jersey Mill Joint Venture

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,637

 

 

 

1,637

 

Net income (loss)

 

 

-

 

 

 

-

 

 

 

420,679

 

 

 

(16,696)

 

 

403,983

 

Balance September 30, 2023

 

 

12,256,523

 

 

$34,124,125

 

 

$(17,559,313)

 

$2,790,399

 

 

$19,355,211

 

Idaho Strategic Resources, Inc.

Condensed Consolidated Statement of Changes in Stockholders' Equity (Unaudited)

For the Three-Month Periods Ended March 31, 2024 and 2023

 

 

Common Stock Shares

 

 

Common Stock Amount

 

 

Accumulated Deficit Attributable to Idaho Strategic Resources, Inc

 

 

Non-Controlling Interest

 

 

Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance January 1, 2023

 

 

12,098,070

 

 

$33,245,622

 

 

$(18,368,384)

 

$2,835,832

 

 

$17,713,070

 

Contribution from non-controlling interest in New Jersey Mill Joint Venture

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,601

 

 

 

1,601

 

Issuance of common stock for cash, net of offering costs

 

 

158,453

 

 

 

878,503

 

 

 

-

 

 

 

-

 

 

 

878,503

 

Net income (loss)

 

 

-

 

 

 

-

 

 

 

60,599

 

 

 

(16,413)

 

 

44,186

 

Balance March 31, 2023

 

 

12,256,523

 

 

$34,124,125

 

 

$(18,307,785)

 

$2,821,020

 

 

$18,637,360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance January 1, 2024

 

 

12,397,615

 

 

$34,963,739

 

 

$(17,210,638)

 

$2,782,497

 

 

$20,535,598

 

Contribution from non-controlling interest in New Jersey Mill Joint Venture

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,598

 

 

 

1,598

 

Issuance of common stock for cash, net of offering costs

 

 

127,152

 

 

 

847,492

 

 

 

-

 

 

 

-

 

 

 

847,492

 

Issuance of common stock for warrants exercised

 

 

147,026

 

 

 

823,346

 

 

 

-

 

 

 

-

 

 

 

823,346

 

Issuance of common stock for stock options exercise

 

 

5,357

 

 

 

29,999

 

 

 

-

 

 

 

-

 

 

 

29,999

 

Issuance of common stock for cashless stock options exercise

 

 

5,887

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Net income (loss)

 

 

-

 

 

 

-

 

 

 

2,171,109

 

 

 

(15,295)

 

 

2,155,814

 

Balance March 31, 2024

 

 

12,683,037

 

 

$36,664,576

 

 

$(15,039,529)

 

$2,768,800

 

 

$24,393,847

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 
5

Table of Contents

 

Idaho Strategic Resources, Inc.

Condensed Consolidated Statements of Cash Flows (Unaudited)

For the Nine-Month Periods Ended September 30, 2023 and 2022

 

 

September 30,

 

 

 

2023

 

 

2022

 

Cash flows from operating activities:

 

 

 

 

 

 

Net income (loss)

 

$743,991

 

 

$(3,234,742)

Adjustments to reconcile net income (loss) to net cash provided (used) by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

1,034,521

 

 

 

717,939

 

Loss (gain) on disposal of equipment

 

 

(224)

 

 

68,641

 

Accretion of asset retirement obligation

 

 

11,874

 

 

 

11,342

 

Stock based compensation

 

 

-

 

 

 

547,275

 

Issuance of common stock for services

 

 

-

 

 

 

32,326

 

Gain on forgiveness of SBA loan

 

 

-

 

 

 

(10,000)

Loss on investment in equity securities

 

 

4,423

 

 

 

-

 

Equity income on investment in Buckskin

 

 

(2,965)

 

 

(1,213)

Change in operating assets and liabilities:

 

 

 

 

 

 

 

 

Gold sales receivable

 

 

(217,607)

 

 

(20,568)

Inventories

 

 

(83,180)

 

 

(394,200)

Joint venture receivable

 

 

289

 

 

 

2,760

 

Other current assets

 

 

(141,434)

 

 

78,568

 

Accounts payable and accrued expenses

 

 

(81,167)

 

 

169,590

 

Accrued payroll and related payroll expenses

 

 

74,547

 

 

 

25,127

 

Net cash provided (used) by operating activities

 

 

1,343,068

 

 

 

(2,007,155)

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchases of property, plant, and equipment

 

 

(467,655)

 

 

(1,145,186)

Deposits on equipment

 

 

(25,000)

 

 

(31,584)

Proceeds from sale of equipment

 

 

8,500

 

 

 

-

 

Purchase of reclamation bonds

 

 

-

 

 

 

(222,800)

Refund of reclamation bonds

 

 

75,710

 

 

 

-

 

Additions to mineral property

 

 

(645,962)

 

 

(451,012)

Purchase of equity securities

 

 

(11,100)

 

 

-

 

Net cash used by investing activities

 

 

(1,065,507)

 

 

(1,787,414)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Proceeds from sale of common stock, net of issuance cost

 

 

878,503

 

 

 

3,681,107

 

Proceeds from exercise of common stock warrants

 

 

-

 

 

 

1,030,158

 

Principal payments on notes payable

 

 

(766,714)

 

 

(629,322)

Principal payments on notes payable, related parties

 

 

(75,183)

 

 

(30,916)

Contributions from non-controlling interest

 

 

19,647

 

 

 

22,712

 

Net cash provided by financing activities

 

 

56,253

 

 

 

4,073,739

 

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

 

333,814

 

 

 

279,170

 

Cash and cash equivalents, beginning of period

 

 

1,638,031

 

 

 

1,976,518

 

Cash and cash equivalents, end of period

 

$1,971,845

 

 

$2,255,688

 

 

 

 

 

 

 

 

 

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit on equipment applied to purchase

 

$76,110

 

 

$96,000

 

Notes payable for equipment and land purchase

 

$1,110,737

 

 

$1,189,056

 

Conversion of convertible debt to common stock

 

$-

 

 

$1,950,000

 

Idaho Strategic Resources, Inc.

Condensed Consolidated Statements of Cash Flows (Unaudited)

For the Three-Month Periods Ended March 31, 2024 and 2023

 

 

March 31,

 

 

 

2024

 

 

2023

 

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$2,155,814

 

 

$44,186

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

501,788

 

 

 

328,037

 

Loss on disposal of equipment

 

 

4,409

 

 

 

6,120

 

Accretion of asset retirement obligation

 

 

4,575

 

 

 

3,899

 

Loss on investment in equity securities

 

 

453

 

 

 

-

 

Equity income on investment in Buckskin Gold and Silver, Inc

 

 

(1,867)

 

 

(350)

Change in operating assets and liabilities:

 

 

 

 

 

 

 

 

Gold sales receivable

 

 

(199,607)

 

 

(432,393)

Inventories

 

 

79,845

 

 

 

72,669

 

Joint venture receivable

 

 

482

 

 

 

(1,601)

Other current assets

 

 

27,013

 

 

 

11,856

 

Accounts payable and accrued expenses

 

 

1,142

 

 

 

64,565

 

Accrued payroll and related payroll expenses

 

 

5,806

 

 

 

63,774

 

Net cash provided by operating activities

 

 

2,579,853

 

 

 

160,762

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Purchases of property, plant, and equipment

 

 

(322,596)

 

 

(129,249)

Deposits on equipment

 

 

(123,060)

 

 

-

 

Proceeds from sale of equipment

 

 

-

 

 

 

8,500

 

Additions to mineral property

 

 

(564,355)

 

 

(284,272)

Proceeds from sale of investment in equity securities

 

 

5,196

 

 

 

-

 

Investment in equity securities

 

 

-

 

 

 

(11,100)

Net cash used by investing activities

 

 

(1,004,815)

 

 

(416,121)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Proceeds from sale of common stock, net of issuance cost

 

 

847,492

 

 

 

878,503

 

Proceeds from issuance of common stock for warrants exercised

 

 

823,346

 

 

 

-

 

Proceeds from issuance of common stock for stock options exercised

 

 

29,999

 

 

 

-

 

Principal payments on notes payable

 

 

(269,015)

 

 

(238,354)

Principal payments on notes payable, related parties

 

 

-

 

 

 

(10,618)

Contributions from non-controlling interest

 

 

1,598

 

 

 

1,601

 

Net cash provided by financing activities

 

 

1,433,420

 

 

 

631,132

 

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

 

3,008,458

 

 

 

375,773

 

Cash and cash equivalents, beginning of period

 

 

2,286,999

 

 

 

1,638,031

 

Cash and cash equivalents, end of period

 

$5,295,457

 

 

$2,013,804

 

 

 

 

 

 

 

 

 

 

Non-cash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposit on equipment applied to purchase

 

$30,719

 

 

$42,610

 

Notes payable for equipment purchase

 

$559,752

 

 

 

-

 

Notes payable for mineral property purchase

 

$650,000

 

 

 

-

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

 
6

Table of Contents

 

Idaho Strategic Resources, Inc

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

1. The Company and Significant Accounting Policies

 

These unaudited interim condensed consolidated financial statements have been prepared by the management of Idaho Strategic Resources, IncInc. (“IDR”) (the, “Idaho Strategic” or the “Company”) in accordance with accounting principles generally accepted in the United States of America for interim financial information. Accordingly, they do not include all the information and footnotes required by generally accepted accounting principles for complete consolidated financial statements. In the opinion of the Company’s management, all adjustments (consisting of only normal recurring accruals) considered necessary for a fair statement of the interim condensed consolidated financial statements have been included.

 

The preparation of financial statements in accordance with accounting principles generally accepted in the United States of America requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities known to exist as of the date the financial statements are published, and the reported amounts of revenues and expenses during the reporting period. Uncertainties with respect to such estimates and assumptions are inherent in the preparation of the Company's consolidated financial statements; accordingly, it is possible that the actual results could differ from these estimates and assumptions, which could have a material effect on the reported amounts of the Company's consolidated financial position and results of operations. Operating results for the three and nine-monththree-month periods ended September 30, 2023,March 31, 2024, are not necessarily indicative of the results that may be expected for the full year ending December 31, 2023.2024.

 

For further information refer to the financial statements and footnotes thereto in the Company’s audited consolidated financial statements for the year ended December 31, 2022,2023, in the Company’s Form 10-K as filed with the Securities and Exchange Commission on March 31, 2023.25, 2024.

 

Principles of Consolidation

The condensed consolidated financial statements include the accounts of the Company and its majority-owned subsidiary, the New Jersey Mill Joint Venture (“NJMJV”). Intercompany accounts and transactions are eliminated. The portion of entities owned by other investors is presented as non-controlling interests on the consolidated balance sheets and statements of operations.

 

Revenue Recognition

Gold Revenue Recognition and Receivables-Sales of gold sold directly to customers are recorded as revenues and receivables upon completion of the performance obligations and transfer of control of the product to the customer. For concentrate sales, the performance obligation is met, the transaction price can be reasonably estimated, and revenue is recognized generally at the time of shipment at estimated forward prices for the anticipated month of settlement. Due to the time elapsed from shipment to the customer and the final settlement with the customer, prices at which sales of concentrates will be settled are estimated. Previously recorded sales and accounts receivable are adjusted to estimated settlement metals prices until final settlement by the customer. For sales of doré and metals from doré, the performance obligation is met, the transaction price is known, and revenue is recognized at the time of transfer of control of the agreed-upon metal quantities to the customer by the refiner.

 

Sales and accounts receivable for concentrate shipments are recorded net of charges by the customer for treatment, refining, smelting losses, and other charges negotiated with the customers. Charges are estimated upon shipment of concentrates based on contractual terms, and actual charges typically do not vary materially from estimates. Costs charged by customers include fixed costs per ton of concentrate and price escalators. Refining, selling, and shipping costs related to sales of doré and metals from doré are recorded to cost of sales as incurred. See Note 4 for more information on our sales of products.

 

Other Revenue Recognition-Revenue from harvest of raw timber is recognized when the performance obligation under a contract and transfer of the timber have both been completed. Sales of timber found on the Company’s mineral properties are not a part of normal operations.

 

Inventories

Inventories are stated at the lower of full cost of production or estimated net realizable value based on current metal prices. Costs consist of mining, transportation, and milling costs including applicable overhead, depreciation, depletion, and amortization relating to the operations. Costs are allocated based on the stage at which the ore is in the production process. Supplies inventory is stated at the lower of cost or estimated net realizable value.

Mine Exploration and Development Costs

The Company expenses exploration costs as such in the period they occur. The mine development stage begins once the Company identifies ore reserves which is based on a determination whether an ore body can be economically developed. Expenditures incurred during the development stage are capitalized as deferred development costs and include such costs for drift, ramps, raises, and related infrastructure. Costs to improve, alter, or rehabilitate primary development assets which appreciably extend the life, increase capacity, or improve the efficiency or safety of such assets are also capitalized. The development stage ends when the production stage of ore reserves begins. Amortization of deferred development costs is calculated using the units-of-production method over the expected life of the operation based on the estimated recoverable mineral ounces.

 

Fair Value Measurements

When required to measure assets or liabilities at fair value, the Company uses a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used. The Company determines the level within the fair value hierarchy in which the fair value measurements in their entirety fall. The categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. Level 1 uses quoted prices in active markets for identical assets or liabilities, Level 2 uses significant other observable inputs, and Level 3 uses significant unobservable inputs. The amount of the total gains or losses for the period that are included in earnings are attributable to the change in unrealized gains or losses relating to those assets and liabilities still held at the reporting date. At September 30,December 31, 2023, the Company had equity securities measured at fair value using level 1 quoted prices and no liabilities required measurement at fair value. At DecemberMarch 31, 2022,2024, the Company had no assets or liabilities that required measurement at fair value on a recurring basis.

 

 
7

Table of Contents

 

Idaho Strategic Resources, Inc

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

1. The Company and Significant Accounting Policies (continued)

 

Accounting for Investments in Joint Ventures (“JV”) and Equity Method Investments

Investment in Joint VenturesJVs-For joint venturesJVs where the Company holds more than 50% of the voting interest and has significant influence, the joint ventureJV is consolidated with the presentation of non-controlling interest. In determining whether significant influence exists, the Company considers its participation in policy-making decisions and its representation on the venture’s management committee.

For joint venturesJVs in which the Company does not have joint control or significant influence, the cost method is used. For those joint venturesJVs in which there is joint control between the parties, the equity method is utilized whereby the Company’s share of the ventures’ earnings and losses is included in the statement of operations as earnings in joint venturesJVs and its investments therein are adjusted by a similar amount. The Company periodically assesses its investments in joint venturesJVs for impairment. If management determines that a decline in fair value is other than temporary it will write-down the investment and charge the impairment against operations.

 

Equity Method Investments-Investments in companies and joint ventures in which the Company has the ability to exercise significant influence, but do not control, are accounted for under the equity method of accounting. In determining whether significant influence exists, the Company considers its participation in policy-making decisions and representation on governing bodies. Under the equity method of accounting, our share of the net earnings or losses of the investee are included in net income (loss) in the consolidated statements of operations. We evaluate equity method investments whenever events or changes in circumstance indicate the carrying amounts of such investments may be impaired. If a decline in the value of an equity method investment is determined to be other than temporary, a loss is recorded in earnings in the current period. At September 30, 2023,March 31, 2024, and December 31, 2022,2023, the Company's 37% common stock holding of Buckskin Gold and Silver, Inc. (“Buckskin”) is accounted for using the equity method (Note 10).

At September 30, 2023March 31, 2024 and December 31, 2022,2023, the Company’s percentage ownership and method of accounting for each joint ventureJV and equity method investment is as follows:

 

 

September 30, 2023

December 31, 2022

Joint Venture

% Ownership

Significant

Influence?

Accounting

Method

% Ownership

Significant Influence?

Accounting

Method

NJMJV

65%

Yes

Consolidated

65%

Yes

Consolidated

Butte Highlands Joint Venture (“BHJV”)

50%

No

Cost

50%

No

Cost

Buckskin Gold and Silver Inc.

37%

Yes

Equity

37%

Yes

Equity

 

 

March 31, 2024

 

December 31, 2023

 

JV/Equity

 

% Ownership

 

 

Significant Influence?

 

Accounting Method

 

% Ownership

 

 

Significant Influence?

 

Accounting Method

 

NJMJV

 

 

65%

 

Yes

 

Consolidated

 

 

65%

 

Yes

 

Consolidated

 

Butte Highlands JV, LLC

 

 

50%

 

No

 

Cost

 

 

50%

 

No

 

Cost

 

Buckskin

 

 

37%

 

Yes

 

Equity

 

 

37%

 

Yes

 

Equity

 

 

Reclassifications

Certain prior period amounts have been reclassified to conform to the 20232024 financial statement presentation. Reclassifications had no effect on net loss, stockholders’ equity, or cash flows as previously reported.

 

Investments in Equity Securities

Investments in equity securities are generally measured at fair value. Unrealized gains and losses for equity securities resulting from changes in fair value are recognized in current earnings. If an equity security does not have a readily determinable fair value, we may elect to measure the security at its cost minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for an identical or similar investment in the same issuer. At the end of each reporting period, we reassess whether an equity investment security without a readily determinable fair value qualifies to be measured at cost less impairment, consider whether impairment indicators exist to evaluate if an equity investment security is impaired and, if so, record an impairment loss. At the end of each reporting period, unrealized gains and losses resulting from changes in fair value are recognized in current earnings. Upon sale of an equity security, the realized gain or loss is recognized in current earnings.

 

New Accounting Pronouncement

Accounting standards that have been issued or proposed byIn August 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-05, Business Combinations-Joint Venture Formations (Subtopic 805-60): Recognition and Initial Measurement, which clarifies the business combination accounting for joint venture formations. The amendments in the ASU seek to reduce diversity in practice that has resulted from a lack of authoritative guidance regarding the accounting for the formation of joint ventures in separate financial statements. The amendments also seek to clarify the initial measurement of joint venture net assets, including businesses contributed to a joint venture. The guidance is applicable to all entities involved in the formation of a joint venture. The amendments are effective for all joint venture formations with a formation date on or after January 1, 2025. Early adoption and retrospective application of the amendments are permitted. We do not requireexpect adoption until a future date are not expectedof the new guidance to have a material impact on theour consolidated financial statements upon adoption.and disclosures.

In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures, amending reportable segment disclosure requirements to include disclosure of incremental segment information on an annual and interim basis. Among the disclosure enhancements are new disclosures regarding significant segment expenses that are regularly provided to the chief operating decision-maker and included within each reported measure of segment profit or loss, as well as other segment items bridging segment revenue to each reported measure of segment profit or loss. The Companyamendments in ASU 2023-07 are effective for fiscal years beginning after December 15, 2023, and for interim periods within fiscal years beginning after December 15, 2024, and are applied retrospectively. Early adoption is permitted. We are currently evaluating the impact of this update on our consolidated financial statements and disclosures.

In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvement to Income Tax Disclosures, amending income tax disclosure requirements for the effective tax rate reconciliation and income taxes paid. The amendments in ASU 2023-09 are effective for fiscal years beginning after December 15, 2024 and are applied prospectively. Early adoption and retrospective application of the amendments are permitted. We are currently evaluating the impact of this update on our consolidated financial statements and disclosures.

Management does not discuss recent pronouncementsbelieve that areany other recently issued, but not anticipated toyet effective, accounting standards if currently adopted would have an impacta material effect on or are unrelated to itsthe accompanying financial condition, results of operations, cash flows or disclosures.statements.

 

2. Going Concern

The Company is currently producing profitably from underground mining at the Golden Chest Mine. In the past, the Company has been successful in raising required capital from sale of common stock, forward gold contracts, and debt. As a result of its plannedprofitable production, equity sales and potential debt borrowings or restructurings, management believes cash flows from operations and existing cash are sufficient to conduct planned operations and meet contractual obligations for the next 12 months.

 

3. Inventories

At September 30, 2023 and December 31, 2022, the Company’s inventories consisted of the following: 

 

 

September 30,

2023

 

 

December 31,

2022

 

Concentrate inventory

 

 

 

 

 

 

In process

 

$157,284

 

 

$111,741

 

Finished goods

 

 

44,185

 

 

 

111,574

 

Total concentrate inventory

 

 

201,469

 

 

 

223,315

 

 

 

 

 

 

 

 

 

 

Supplies inventory

 

 

 

 

 

 

 

 

Mine parts and supplies

 

 

278,875

 

 

 

233,465

 

Mill parts and supplies

 

 

143,579

 

 

 

83,963

 

Core drilling supplies and materials

 

 

77,570

 

 

 

77,570

 

Total supplies inventory

 

 

500,024

 

 

 

394,998

 

 

 

 

 

 

 

 

 

 

Total

 

$701,493

 

 

$618,313

 

 
8

Table of Contents

 

Idaho Strategic Resources, Inc

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

3. Inventories

At March 31, 2024 and December 31, 2023, the Company’s inventories consisted of the following:

 

 

March 31, 2024

 

 

December 31, 2023

 

Concentrate inventory

 

 

 

 

 

 

In process

 

$110,526

 

 

$28,778

 

Finished goods

 

 

31,784

 

 

 

239,361

 

Total concentrate inventory

 

 

142,310

 

 

 

268,139

 

 

 

 

 

 

 

 

 

 

Supplies inventory

 

 

 

 

 

 

 

 

Mine parts and supplies

 

 

440,881

 

 

 

374,456

 

Mill parts and supplies

 

 

137,961

 

 

 

158,402

 

Core drilling supplies and materials

 

 

75,684

 

 

 

75,684

 

Total supplies inventory

 

 

654,526

 

 

 

608,542

 

 

 

 

 

 

 

 

 

 

Total

 

$796,836

 

 

$876,681

 

4. Sales of Products

Our products consist of both gold flotation concentrates which we sell to a single broker (H&H Metals), and an unrefined gold-silver product known as doré which we sell to a precious metal refinery. At September 30, 2023,March 31, 2024, metals that had been sold but not finally settled included 6,5125,737 ounces of which 4,1824,421 ounces were sold at a predetermined price with the remaining 2,3301,316 exposed to future price changes. The Company has received provisional payments on the sale of these ounces with the remaining amount due reflected in gold sales receivable. Sales of products by metal type for the three and nine-monththree-month periods ended September 30,March 31, 2024 and 2023 and 2022 were as follows:

 

 

September 30, 2023

 

September 30, 2022

 

 

March 31,

 

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

 

2024

 

 

2023

 

Gold

 

$3,458,174

 

$10,347,001

 

$1,890,626

 

$6,620,745

 

 

$6,121,129

 

$3,484,034

 

Silver

 

14,283

 

37,630

 

3,034

 

9,992

 

 

24,245

 

9,522

 

Less: Smelter and refining charges

 

 

(171,236)

 

 

(505,299)

 

 

(148,382)

 

 

(482,550)

 

 

(246,436)

 

 

(151,960)

Total

 

$3,301,221

 

 

$9,879,332

 

 

$1,745,278

 

 

$6,148,187

 

 

$5,898,938

 

 

$3,341,596

 

 

Sales by significant product type for the three and nine-monththree-month periods ended June 30,March 31, 2024, and 2023 and 2022 were as follows:

 

 

September 30, 2023

 

September 30, 2022

 

 

March 31,

 

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

 

2024

 

 

2023

 

Concentrate sales to H&H Metals

 

$3,301,221

 

$9,741,227

 

$1,745,278

 

$5,844,571

 

Concentrate sales to H&H Metal

 

$5,898,938

 

$3,203,491

 

Dore sales to refinery

 

 

-

 

 

 

138,105

 

 

 

-

 

 

 

303,616

 

 

 

-

 

 

 

138,105

 

Total

 

$3,301,221

 

 

$9,879,332

 

 

$1,745,278

 

 

$6,148,187

 

 

$5,898,938

 

 

$3,341,596

 

 

At September 30, 2023March 31, 2024 and December 31, 2022,2023, our gold sales receivable balance related to contracts with customers of $1,127,604$1,238,474 and $909,997,$1,038,867, respectively, consist only of amounts due from H&H Metals. There is no allowance for doubtful accounts.

 

5. Related Party Transactions

At March 31, 2024 and December 31, 2022,2023, there were no notes payable to related parties. On May 10, 2023, the Company had a note payablepaid the remaining amount due to Ophir Holdings, a company owned by two officers and one former officer of the Company, withCompany. Prior to this payment, there was a balance of $75,183 of which $12,226 was due within one year and the remaining $62,957 due thereafter.

The Company paid the remaining amount due to Ophir Holdings on May 10, 2023. This payment resulted in a negative net interest charge for the nine-months ended September 30, 2023. Relatedrelated party interest expense forof $715 during the three and nine-monthsthree-month period ended September 30,March 31, 2023 and 2022 is as follows.associated with this note.

September 30, 2023

 

 

September 30, 2022

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

$-

 

 

$(2,676)

 

$924

 

 

$3,081

 

 

The Company leases office space from certain related parties on a month-to-month basis. $1,500$2,000 per month is paid to NP Depot LLC, a company owned by the Company’s president, John Swallow and approximately $1,700 is paid quarterly to Mine Systems Design Inc which is partially owned by the Company’s vice president, Grant Brackebusch. Payments under these short-term lease arrangements are included in general and administrative expenses on the Consolidated Statement of Operations and for the threethree-months ended March 31, 2024 and nine-months ended September 30, 2023 and 2022 are as follows:

 

September 30, 2023

 

 

September 30, 2022

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

$6,120

 

 

$18,555

 

 

$6,217

 

 

$18,651

 

March 31,

2024

 

 

2023

 

$

7,620

 

 

$6,395

 

6. Joint VenturesJV Arrangements

New Jersey Mill Joint VentureNJMJV Agreement

The Company owns 65% of the New Jersey Mill Joint Venture (JV)NJMJV and has significant influence in its operations. Thus, the ventureJV is included in the consolidated financial statements along with presentation of the non-controlling interest. At September 30, 2023March 31, 2024 and December 31, 2022,2023, an account receivable existed with Crescent Silver, LLC the other joint venture participant (“Crescent”), the other JV participant, for $1,637$1,598 and $1,926,$2,080, respectively, for shared operating costs as defined in the JV agreement.

 

Butte Highlands JV, LLC (“BHJV”)

On January 29, 2016, the Company purchased a 50% interest in Butte Highlands JV, LLC (“BHJV”) for a total consideration of $435,000. Highland Mining, LLC (“Highland”) is the other 50% owner and manager of the joint venture.JV. Under the agreement, Highland will fund all future project exploration and mine development costs. The agreement stipulates that Highland is manager of BHJV and will manage BHJV until such time as all mine development costs, less $2 million are distributed to Highland out of the proceeds from future mine production. The Company has determined that because it does not currently have significant influence over the joint venture’sJV’s activities, it accounts for its investment on a cost basis.

 

 
9

Table of Contents

 

Idaho Strategic Resources, Inc

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

7. Earnings per Share

Net income (loss) per share is computed by dividing the net amount excluding net income (loss) attributable to a non-controlling interest by the weighted average number of common shares outstanding during the period. Diluted net income (loss) per share reflects the potential dilution that could occur from common shares issuable through stock options, warrants, and other convertible securities. Such common stock equivalents are included or excluded from the calculation of diluted net income (loss) per share for each period as follows:

 

 

September 30, 2023

 

September 30, 2022

 

 

March 31, 2024

 

March 31, 2023

 

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

 

Three-Months

 

 

Three-Months

 

Incremental shares included in diluted net income (loss) per share

 

 

 

 

 

 

 

 

 

Incremental shares included in diluted net income per share

 

 

 

 

 

Stock options

 

6,795

 

4,883

 

-

 

-

 

 

109,243

 

4,710

 

Stock purchase warrants

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

50,555

 

 

 

-

 

 

 

6,795

 

 

 

4,883

 

 

 

-

 

 

 

-

 

 

 

159,798

 

 

 

4,710

 

Potentially dilutive shares excluded from diluted net income (loss) per share as inclusion would have an antidilutive effect:

 

 

 

 

 

 

 

 

 

Potentially dilutive shares excluded from diluted net income per share as inclusion would have an antidilutive effect:

 

 

 

 

 

Stock options

 

321,449

 

321,449

 

542,525

 

542,525

 

 

-

 

358,953

 

Stock purchase warrants

 

 

289,294

 

 

 

289,294

 

 

 

289,294

 

 

 

289,294

 

 

 

-

 

 

 

289,294

 

 

 

610,743

 

 

 

610,743

 

 

 

831,819

 

 

 

831,819

 

 

 

-

 

 

 

825,247

 

 

8. Property, Plant, and Equipment

 

Property, plant and equipment at September 30, 2023March 31, 2024 and December 31, 20222023 consisted of the following:

 

 

September 30,

2023

 

 

December 31,

2022

 

 

March 31, 2024

 

 

December 31, 2023

 

Mill

 

 

 

 

 

 

 

 

 

 

Land

 

$225,289

 

$225,289

 

 

$225,289

 

$225,289

 

Building

 

536,193

 

536,193

 

 

536,193

 

536,193

 

Equipment

 

 

4,192,940

 

 

 

4,192,940

 

 

 

4,192,940

 

 

 

4,192,940

 

 

4,954,422

 

4,954,422

 

 

4,954,422

 

4,954,422

 

Less accumulated depreciation

 

 

(1,381,865)

 

 

(1,249,445)

 

 

(1,481,546)

 

 

(1,430,323)

Total mill

 

 

3,572,557

 

 

 

3,704,977

 

 

 

3,472,876

 

 

 

3,524,099

 

 

 

 

 

 

 

 

 

 

 

Building and equipment

 

 

 

 

 

 

 

 

 

 

Buildings

 

611,382

 

611,382

 

 

624,657

 

624,657

 

Equipment

 

 

8,535,801

 

 

 

6,927,474

 

 

 

9,667,536

 

 

 

8,786,492

 

 

9,147,183

 

7,538,856

 

 

10,292,193

 

9,411,149

 

Less accumulated depreciation

 

 

(3,169,450)

 

 

(2,324,679)

 

 

(3,852,811)

 

 

(3,455,023)

Total building and equipment

 

 

5,977,733

 

 

 

5,214,177

 

 

 

6,439,382

 

 

 

5,956,126

 

 

 

 

 

 

 

 

 

 

 

Land

 

 

 

 

 

 

 

 

 

 

Bear Creek

 

266,934

 

266,934

 

 

266,934

 

266,934

 

BOW

 

230,449

 

230,449

 

 

230,449

 

230,449

 

Eastern Star

 

250,817

 

250,817

 

Gillig

 

79,137

 

79,137

 

 

79,137

 

79,137

 

Highwater

 

40,133

 

40,133

 

 

40,133

 

40,133

 

Salmon property

 

 

136,762

 

 

 

136,762

 

 

 

136,762

 

 

 

136,762

 

Total land

 

 

1,004,232

 

 

 

1,004,232

 

 

753,415

 

753,415

 

 

 

 

 

 

Total

 

$10,554,522

 

 

$9,923,386

 

 

$10,665,673

 

 

$10,233,640

 

 

9. Mineral Properties

 

Mineral properties at September 30, 2023March 31, 2024 and December 31, 20222023 consisted of the following:

 

 

September 30,

2023

 

 

December 31,

2022

 

 

March 31, 2024

 

 

December 31, 2023

 

Golden Chest

 

 

 

 

 

 

 

 

 

 

Mineral Property

 

$4,141,904

 

$4,088,462

 

 

$4,210,566

 

$4,191,189

 

Infrastructure

 

 

2,314,548

 

 

 

1,722,028

 

 

 

3,007,937

 

 

 

2,814,164

 

Total Golden Chest

 

6,456,452

 

5,810,490

 

 

7,218,503

 

7,005,353

 

New Jersey

 

248,289

 

248,289

 

 

256,768

 

256,768

 

McKinley-Monarch

 

200,000

 

200,000

 

 

200,000

 

200,000

 

Butte Gulch

 

124,055

 

124,055

 

 

1,125,259

 

124,055

 

Potosi

 

150,385

 

150,385

 

 

150,385

 

150,385

 

Park Copper

 

78,000

 

78,000

 

Park Copper/Gold

 

78,000

 

78,000

 

Eastern Star

 

 

250,817

 

 

 

250,817

 

Less accumulated amortization

 

 

(103,089)

 

 

(83,658)

 

 

(191,662)

 

 

(166,500)

Total

 

$7,154,092

 

 

$6,527,561

 

 

$9,088,070

 

 

$7,898,878

 

In February 2024 the Company purchased the surface rights and subsequently cancelled the NSR from the previous agreement with the seller for a 169-acre parcel known as Butte Gulch adjacent to the Golden Chest. The Company had already owned the mineral rights to this property. The sale price was $1,001,000 of which $351,000 was paid in cash and the remaining $650,000 is payable to the seller (monthly interest only payments of $2,750 at 5% interest, for three years with a balloon payment of $650,000 at the end of the term). For the three-month periods ended March 31, 2024 and 2023, interest expense was capitalized in association with the ramp access project at the Golden Chest as follows.

March 31, 2024

 

March 31, 2023

$

19,377

 

$

22,961

10. Investment in Buckskin

The investment in Buckskin is being accounted for using the equity method and resulted in recognition of equity income on the investment of $1,867 and $350 for the respective three-month periods ended March 31, 2024 and 2023. The Company makes an annual payment of $12,000 to Buckskin per a mineral lease covering 218 acres of patented mining claims. As of March 31, 2024, the Company holds 37% of Buckskin’s outstanding shares.

 

 
10

Table of Contents

 

Idaho Strategic Resources, Inc

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

9. Mineral Properties (continued)

For the three and nine-month periods ended September 30, 2023 and 2022, interest expense was capitalized in association with the ramp access project at the Golden Chest as follows.

September 30, 2023

 

 

September 30, 2022

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

$11,107

 

 

$53,442

 

 

$11,180

 

 

$32,097

 

10. Investment in Buckskin

The investment in Buckskin is being accounted for using the equity method and resulted in recognition of equity income on the investment of $1,608 and $2,965 for the respective three and nine-month periods ended September 30, 2023, and $542 and $1,213 in 2022 for the respective three and nine-month periods ended September 30, 2022. The Company makes an annual payment of $12,000 to Buckskin per a mineral lease covering 218 acres of patented mining claims. As of September 30, 2023, the Company holds 37% of Buckskin’s outstanding shares.

11. Notes Payable

At September 30, 2023March 31, 2024 and December 31, 2022,2023, notes payable are as follows:

 

 

September 30, 2023

 

 

December 31, 2022

 

 

March 31,

2024

 

 

December 31, 2023

 

Building in Salmon, Idaho, 60-month note payable, 7.00% interest payable monthly through June 2027, monthly payments of $2,500 with a balloon payment of $260,886 in July 2027

 

$299,502

 

$306,084

 

 

$294,918

 

$297,230

 

Butte Gulch vacant mineral property, 5.00% interest payable monthly through January 2027, monthly interest only payments of $2,750 with a balloon payment of $650,000 in February 2027

 

650,000

 

-

 

Resemin Muki Bolter, 36-month note payable, 7.00% interest payable monthly through January 2025, monthly payments of $14,821

 

227,279

 

345,268

 

 

145,118

 

186,557

 

Paus 2 yrd. LHD, 48-month note payable, 4.78% interest rate payable through September 2024, monthly payments of $5,181

 

65,492

 

108,904

 

Paus 2 yrd. LHD, 60-month note payable, 3.45% interest rate payable through July 2024, monthly payments of $4,847

 

47,711

 

89,493

 

Paus 2 yd LHD, 60-month note payable, 4.78% interest rate payable through September 2024, monthly payments of $5,181

 

35,675

 

50,672

 

Paus 2 yd LHD, 60-month note payable, 3.45% interest rate payable through July 2024, monthly payments of $4,847

 

19,249

 

33,541

 

CarryAll transport, 36-month note payable, 4.5% interest rate payable monthly through February 2024, monthly payments of $303

 

-

 

604

 

CarryAll transport, 36-month note payable, 4.5% interest rate payable monthly through June 2024, monthly payments of $627

 

5,537

 

10,891

 

 

1,867

 

3,713

 

CarryAll transport, 36-month note payable, 4.5% interest rate payable monthly through February 2024, monthly payments of $303

 

1,501

 

4,130

 

Two CarryAll transports, 36-month note payable, 6.3% interest rate payable monthly through May 2025, monthly payments of $1,515

 

28,710

 

40,687

 

 

20,408

 

24,591

 

CarryAll transport, 36-month note payable, 6.3% interest rate payable monthly through June 2025, monthly payments of $866

 

17,183

 

23,987

 

 

12,466

 

14,843

 

Two CarryAll transports, 48-month note payable, 5.9% interest rate payable monthly through June 2027, monthly payments of $1,174

 

47,284

 

-

 

 

41,566

 

44,447

 

Atlas Copco loader, 60-month note payable, 10.5% interest rate payable monthly through June 2023, monthly payments of $3,550

 

-

 

20,660

 

CarryAll transport, 48-month note payable, 5.9% interest rate payable monthly through April 2028, monthly payments of $576

 

24,554

 

-

 

Sandvik LH203 LHD, 36-month note payable, 4.5% interest payable monthly through May 2024, monthly payments of $10,352

 

105,994

 

170,182

 

 

20,588

 

51,182

 

Sandvik LH202 LHD, 36-month note payable, 6.9% interest payable monthly through August 2025, monthly payments of $4,933

 

81,435

 

143,812

 

 

79,676

 

92,948

 

Doosan Compressor, 36-month note payable, 6.99% interest payable monthly through July 2024, monthly payments of $602

 

5,844

 

10,820

 

 

2,378

 

4,126

 

Komatsu WX04 LHD, 24-month note payable, 8.24% interest rate payable monthly through April 2026, monthly payments of $16,642

 

367,068

 

-

 

Caterpillar 306 excavator, 48-month note payable, 4.6% interest payable monthly through November 2024, monthly payments of $1,512

 

20,565

 

33,216

 

 

11,886

 

16,251

 

Caterpillar 938 loader, 60-month note payable, 6.8% interest rate payable monthly through August 2023, monthly payments of $3,751

 

-

 

29,256

 

Caterpillar R1600 LHD, 48-month note payable, 4.5% interest rate payable through January 2025, monthly payments of $17,125

 

265,446

 

407,909

 

 

167,765

 

216,880

 

Caterpillar AD22 underground truck, 48-month note payable, 6.45% interest rate payable through June 2023, monthly payments of $12,979

 

-

 

76,287

 

Caterpillar R1600 LHD bucket, 24-month note payable, 2.06% interest rate payable monthly through April 2026, monthly payments of $4,572

 

107,415

 

-

 

Caterpillar AD30 underground truck, 40-month note payable, 8.01% interest rate payable through October 2026, monthly payments of $29,656

 

969,440

 

-

 

 

827,982

 

899,417

 

Small Business Administration EIDL 30 year note payable, 3.75% interest payable monthly through December 2054, monthly payments of $731

 

160,899

 

163,287

 

Caterpillar 259D3 skid steer, 36-month note payable, 8.50% interest rate payable monthly through December 2026, monthly payments of $1,836

 

53,854

 

58,156

 

SBA Economic Injury Disaster (“EIDL”) Loan 30 year note payable, 3.75% interest payable monthly through December 2054, monthly payments of $731

 

158,835

 

160,123

 

2022 Dodge Ram, 75-month note payable, 5.99% interest rate payable monthly through June 2028, monthly payments of $1,152

 

57,033

 

64,648

 

 

51,763

 

54,418

 

2016 Dodge Ram, 75-month note payable, 5.99% interest rate payable monthly through June 2028, monthly payments of $1,190

 

58,895

 

66,758

 

 

53,453

 

56,194

 

2020 Ford Transit Van, 72-month note payable, 9.24% interest rate payable monthly through December 2028, monthly payments of $1,060

 

 

52,734

 

 

 

58,182

 

 

48,739

 

50,759

 

2024 Dodge Ram, 60-month note payable, 9.94% interest rate payable monthly through February 2029, monthly payments of $1,293

 

 

60,166

 

 

 

-

 

Total notes payable

 

2,518,484

 

2,174,461

 

 

3,257,389

 

2,316,652

 

Due within one year

 

 

1,007,101

 

 

 

859,393

 

 

 

1,090,329

 

 

 

978,246

 

Due after one year

 

$1,511,383

 

 

$1,315,068

 

 

$2,167,060

 

 

$1,338,406

 

All notes except the SBA EIDL loan are collateralized by the property or equipment purchased in connection with each note. Future principal payments of notes payable at September 30, 2023March 31, 2024 are as follows:

 

12 months ended September 30,

 

 

 

2024

 

$1,007,101

 

12 months ended March 31,

 

 

 

2025

 

577,853

 

 

$1,090,329

 

2026

 

399,778

 

 

695,133

 

2027

 

349,131

 

 

966,287

 

2028

 

35,624

 

 

328,681

 

2029

 

6,490

 

 

33,583

 

2030

 

3,454

 

Thereafter

 

 

142,507

 

 

 

139,922

 

Total

 

$2,518,484

 

 

$3,257,389

 

 

 
11

Table of Contents

 

Idaho Strategic Resources, Inc

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

12. Stockholders’ Equity

Stock issuance activityIssuance Activity

In the first quarter of 2024, the Company issued common stock as follows:

·

Sold 127,152 shares of common stock at an average price of $6.67 per share for $847,492.

·

Issued 147,026 shares of common stock in exchange for outstanding warrants for $823,346.

·

Issued 5,357 shares of common stock in exchange for outstanding stock options for $29,999,

·

Issued 5,887 shares of common stock for outstanding stock options via cashless exercise.

The Company closed a private placement in February 2023. Under the private placement, the Company sold 123,365 shares of common stock at $5.50 per share and 35,088 shares of common stock at $5.70 per share for net proceeds of $878,503. No shares were issued in the second or third quarter of 2023.

The Company closed a private placement in February 2022. Under the private placement, the Company sold 360,134 shares of common stock at $7.50 per share for net proceeds of $2,701,000. In the nine-months ended September 30, 2022, the Company sold 138,665 shares of common stock for net proceeds of $980,107. In the nine-months ended September 30, 2022 the Company issued 3,572 shares of common stock at $9.05 per share for services provided for a total value of $32,326. Also, in the nine-months ended September 30, 2022, the Company issued 392,866 shares of the Company’s common stock in exchange for $1,950,000 of debt at $4.96 per share.

 

Stock Purchase Warrants Outstanding

In the nine-months ended September 30, 2022, 194,869 shares of common stock were issued in exchange for outstanding warrants for net proceeds of $1,030,158.

The activity in stock purchase warrants is as follows:

Number of

Warrants

Exercise

Prices

Balance December 31, 2021

669,467

$2.52-7.00

Expired

(185,304)

$2.52-5.60

Exercised

(194,869)

$2.52-5.60

Balance December 31, 2022 and September 30, 2023

289,294

$5.60-7.00

These warrants expire as follows:

 

Shares

 

 

Exercise Price

 

 

Expiration Date

 

 

 

 

235,722

 

 

$5.60

 

 

October 15, 2023

 

 

 

 

53,572

 

 

$7.00

 

 

November 12, 2023

 

 

 

 

289,294

 

 

 

 

 

 

 

 

These outstanding warrants were amended and extended on October 12, 2023, see note 14.

The activity in stock purchase warrants is as follows:

 

Number of

Warrants

 

 

Exercise Prices

 

Balance December 31, 2022 and 2023

 

 

289,294

 

 

$

5.60-7.00

 

Exercised

 

 

(147,026)

 

$5.60

 

Balance March 31, 2024

 

 

142,268

 

 

$

5.60-7.00

 

These warrants expire as follows:

 

Shares

 

 

Exercise Price

 

 

Expiration Date

 

 

 

 

88,696

 

 

$5.60

 

 

October 15, 2024

 

 

 

 

53,572

 

 

$7.00

 

 

November 12, 2024

 

 

 

 

142,268

 

 

 

 

 

 

 

 

 

13. Stock Options

There were no stock options granted during the nine-monthsthree-months ended September 30,March 31, 2024 and 2023. In September 2022, the board granted 165,000 stock options to officers, board members, and employees. These options vested immediately and are exercisable at $5.25 for 3 years. Total stock-based compensation recognized on these options was $505,476 and was recognized in management, professional services, and general administrative expenses in the statement of operations. In September 2022, the board granted an additional 15,000 total stock options, 7,500 each to our independent board members. These options vested immediately and are exercisable at $4.75 for 3 years. Total stock-based compensation recognized on these options was $41,799 and was recognized in management expenses in the statement of operations.

 

Activity in the Company’s stock options is as follows:

 

 

Number

of Options

 

 

Weighted

Average Exercise

Prices

 

 

Number of Options

 

 

Weighted Average Exercise Prices

 

Balance December 31, 2021

 

507,175

 

$5.25

 

Granted

 

180,000

 

$5.21

 

Exercised

 

(116,078)

 

$4.31

 

Expired

 

(7,143)

 

$1.96

 

Forfeited

 

 

(28,001)

 

$5.56

 

Balance December 31, 2022

 

535,953

 

$5.47

 

 

535,953

 

$5.47

 

Forfeited

 

 

(58,504)

 

$5.47

 

 

 

(58,504)

 

$5.47

 

Outstanding and exercisable at September 30, 2023

 

 

477,449

 

 

$5.47

 

Balance December 31, 2023

 

477,449

 

$5.47

 

Exercised

 

(22,073)

 

$5.50

 

Forfeited

 

 

(10,144)

 

$5.50

 

Outstanding and exercisable at March 31, 2024

 

 

445,232

 

 

$5.47

 

 

In the first quarter of 2024 16,716 options were exchanged for 5,887 shares in a cashless exercise by employees. Options exercised in the first quarter of 2024 had an intrinsic value of $65,229. At September 30, 2023,March 31, 2024, outstanding stock options have a weighted average remaining term of approximately 1.070.85 years and have an intrinsic value of $4,350. There were no stock options exercised during the first nine months of 2023$1,332,314.

 

14. Subsequent Events

On October 12, 2023, IDR amended and restated warrants issued in private placements completed in October and November of 2021. The amended and restated warrants extended the exercise period of the warrants for an additional one year.

The October 2021 private placement issued warrants gave the holders the rightSubsequent to purchase a total of 235,722March 31, 2024, 29,763 shares of common stock at anhave been issued in exchange for outstanding warrants for net proceeds of $166,673. Additionally, subsequent to March 31, 2024 69,861 options were exchanged for 27,562 shares in a cashless exercise price of $5.60 per share. The expiration date of the warrants was extended from October 15, 2023 to October 15, 2024. The November 2021 private placement issued warrants gave the holders the right to purchase a total of 53,572 shares of common stock at an exercise price of $7.00 per share. The expiration date of the warrants was extended from November 12, 2023 to November 12, 2024. There were no other changes in the terms of the warrants.by employees.

 

 
12

Table of Contents

Forward-Looking Statements

Certain statements contained in this Form 10-Q, including in Management’s Discussion and Analysis of Financial Condition and Results of Operations and Quantitative and Qualitative Disclosures About Market Risk, are intended to be covered by the safe harbor provided for under Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Our forward-looking statements include our current expectations and projections about future results, performance, results of litigation, prospects and opportunities, including reserves and other mineralization. We have tried to identify these forward-looking statements by using words such as “may,” “will,” “expect,” “anticipate,” “believe,” “intend,” “feel,” “plan,” “estimate,” “project,” “forecast” and similar expressions. These forward-looking statements are based on information currently available to us and are expressed in good faith and believed to have a reasonable basis. However, our forward-looking statements are subject to a number of risks, uncertainties and other factors that could cause our actual results, performance, prospects or opportunities to differ materially from those expressed in, or implied by, these forward-looking statements.

These risks, uncertainties and other factors include, but are not limited to, those set forth under Part I, Item 1A.–Risk Factors in our 2023 Form 10-K and in Part II, Item 1.A.-Risk Factors in this Form 10-Q. Given these risks and uncertainties, readers are cautioned not to place undue reliance on our forward-looking statements. All subsequent written and oral forward-looking statements attributable to Idaho Strategic or to persons acting on our behalf are expressly qualified in their entirety by these cautionary statements. Except as required by federal securities laws, we do not intend to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

 

ITEM 2: MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

Plan of Operation

Idaho Strategic Resources, Inc is a gold producer and critical minerals/rare earth elementselement (“REE”) exploration company focused on a diversified asset base and cash flows from operations. Its portfolio of mineral properties are located in the historic producing silver and gold districts of the Coeur d’Alene Mining region of north Idaho and the Elk City region of north-central Idaho, as well as the historic Rare Earth Elements-ThoriumREE-Thorium Belt located near the city of Salmon in central Idaho.

 

The Company’s plan of operation is to generate positive cash flow, increase its gold production and asset base over time while being mindful of corporate overhead. The Company’s management is focused on utilizing its in-house technical and operating skills to build a portfolio of producing mines and milling operations with a focus on gold production and exploration for rare earth elements (“REEs”).REEs.

 

The Company’s gold properties include: the Golden Chest Mine (currently in production), and the New Jersey Mill (majority ownership interest), as well as the Eastern Star exploration property and other less advanced properties. The Company’s primary focus as it relates to its gold properties is to continue to grow production at the Golden Chest Mine and look to reinvest the cash flow into both the Golden Chest, Mine, the New Jersey Mill, and furthering its exploration efforts near the Golden Chest, - as well as at its rare earth elementsREE properties.

 

In addition to its gold properties, Idaho Strategic has three rare earth elementsREE exploration properties in Idaho known as Lemhi Pass, Diamond Creek, and Mineral Hill. TheFollowing observation of industry dynamics and in early response to events impacting long-term domestic critical mineral supply and demand trends, the Company’s strategic expansion into rare earth elements came aboutREE’s also aids in an effort to diversifydiversifying its holdings towardsholdings. The Company believes the anticipated demand for these elements in the electrification of motorized vehicles, defense spending, and a renewed focus on the United States’ domestic critical minerals supply chain security.security may benefit domestic holders of such assets. The Company also believes it has a first-mover advantage with its addition of recognized REE land holdings in Idaho. To date, Idaho Strategic has conducted numerous exploration programs on its rare earth elements landholdingsREE properties which include drilling, trenching, sampling, and mapping of certain areas within the Company’s 18,030-acre19,090-acre landholdings.

 

Idaho Strategic has been able to leveragedemonstrate and utilize its track record of operations and experience in mining, milling, and exploring at the Golden Chest Mine to develop relationships with different state government agencies, universities, national labs, and other government and non-government entities to advance its rare earth elementsREE exploration activities on multiple fronts. Idaho Strategic plans to continue to look for additional partnerships to find mutually beneficial solutions to advance the U.S.' domestic rare earth elementsREE supply chain.

 

Critical Accounting Estimates

We have, besides our estimates of the amount of depreciation on our assets, two critical accounting estimates. The ounces of gold contained in our process and concentrate inventory is based on assays taken at the time the ore is processed and the ounces of gold contained in shipped concentrate which is based upon assays taken prior to shipment however subject to final assays at the refinery, these shipments are also subject to the fluctuation in gold prices between our shipment date and estimated and actual final settlement date. Also, the reclamation bond obligation on our balance sheet is based on an estimate of the future cost to recover and remediate our properties as required by our permits upon cessation of our operations and may differ when we cease operations.

 

Our concentrate sales sometimes involve variable consideration, as they can be subject to changes in metals prices between the time of shipment and their final settlement. However, we are able tocan reasonably estimate the transaction price for the concentrate sales at the time of shipment using forward prices for the estimated month of settlement, and previously recorded sales and accounts receivable are adjusted to estimated settlement metals prices until final settlement for financial reporting purposes. The embedded derivative contained in our concentrate sales is adjusted to fair value through earnings each period prior to final settlement. It is unlikely a significant reversal of revenue for the concentrate receivable as a whole will occur upon final settlement of the lots. As such, we use the expected value method to price the concentrate until the final settlement date occurs, at which time the final transaction price is known. At September 30, 2023,March 31, 2024, metals that had been sold but not finally settled included 6,5125,737 ounces of which 4,1824,421 ounces were sold at a predetermined price with the remaining 2,3301,316 exposed to future price changes. The Company has received provisional payments on the sale of these ounces with the remaining amount due reflected in gold sales receivable.

 

The asset retirement obligation and asset on our balance sheet is based on an estimate of the future cost to recover and remediate our properties as required by our permits upon cessation of our operations and may differ when we cease operations. At September 30, 2023March 31, 2024 we reviewed our December 31, 20222023 estimate that the cost of the machine and man hours probable to be needed to put our properties in the condition required by our permits once we cease operations. The September 30, 2023March 31, 2024 estimated costs would be $103,320$104,000 for the Golden Chest property and $203,600$224,000 for the New Jersey Mine and Mill. For purposes of the estimate, we evaluated the expected life in years and costs that, initially, are comparable to rates that we would incur at the present. An expected present value technique is used to estimate the fair value of the liability. This includes inflating the estimated costs in today’s dollars using a reasonable inflation rate up to the date of expected retirement and discounting the inflated costs using a credit-adjusted risk-free rate. Upon initial recognition of the liability, the carrying amount of the related long-lived asset is increased by the same amount. The liability is accreted over time through periodic charges to earnings. In addition, the asset retirement cost is amortized over the life of the related asset. We are adding to the liability each year, and amortizing the asset over the estimated life, which decreases our net income in total each year. Changes resulting from revisions to the timing or amount of the original estimate of undiscounted cash flows are recognized as either an increase or a decrease in the carrying amount of the liability for an asset retirement obligation and the related asset retirement cost capitalized as part of the carrying amount of the related long-lived asset. Upward revisions of the amount of undiscounted estimated cash flows are discounted using the current credit-adjusted risk-free rate. Downward revisions in the amount of undiscounted estimated cash flows are discounted using the credit-adjusted risk-free rate that existed when the original liability was recognized. The Company reviews, on an annual basis, unless otherwise deemed necessary, the asset retirement obligations. Separately, the Company accrues costs associated with environmental remediation obligations when it is probable that such costs will be incurred and they areable to be reasonably estimable.estimated.

Highlights during the third quarter of 2023 include:

Rare Earth Elements

·

In addition to announcing greater than 23% total rare earth elements (TREE) at the Company’s Mineral Hill Project during the third quarter, IDR geologists have thus far traced that mineralization for over 0.5 miles of strike length, utilizing the Company’s X-Ray Fluorescence (XRF) machine to confirm the continuity and possibly build upon this already impressive REE grade and composition. Detailed geological mapping of the high-grade REE seam at the Roberts prospect in preparation for drill permitting is ongoing and mapping during the third quarter has led to additional carbonatite discoveries identified throughout the Company’s broader Mineral Hill project. Additional assay results from samples taken throughout the third quarter are still pending at the lab and expect to be announced during the fourth quarter.

 

 
13

Table of Contents

 

Highlights during the first quarter of 2024 include:

 

·

Simultaneous with the work at Mineral Hill, during the third quarter IDR began the first trenching program at its expansive Lemhi Pass Project with the goal of better understanding its structural geology and undertaking the sampling of prospective and known areas of REE mineralization. The Lemhi Pass Project is made up of numerous prospects spread across 10 square miles and this season IDR commenced trenching on three of its many prospects within the Company’s greater Lemhi Pass landholdings: Sparky, In-Trust, and Independence. Assay results are still pending on various samples collected from vastly different geological settings and REE mineralization.

Exploration

 

·

At Diamond Creek,Idaho Strategic’s CEO and President, John Swallow, was invited by members from the Company advanced its USFS permitU.S. Department of Energy to speak at the Future Needs for a core drilling programResponsible Mining of Critical Minerals workshop in the Simer and Frank Burch prospects targeted for the summer ofDenver, CO on January 25th 2024. Additional summer geological mapping and sampling for REE’s in these areas returned results of up to 5% TREE, which enhanced drilling targets and planning.

 

Golden Chest/Operations

 

·

During the third quarter, IDR geologists were excited to share highlights from the Company’s 2022 Diamond Creek drilling campaign with geologists of the Tobacco Root Geological Society at their 48th Annual Field Conference hosted in Salmon, ID. Two areas of Idaho Strategic Resource’s projects, Diamond Creek and Mineral Hill, were given full day field trips and the ensuing discussions were productive and informational for both IDR and the attendees at the Tobacco Root Field Conference.

Golden Chest/Operations

·

At the Golden Chest, ore mined from underground stopes totaled approximately 9,50010,300 tonnes with about 90%all of thatthe tonnage coming from H-Vein stopes. The 778 H-Vein stope mined during the H-Vein stopes and the remainder fromquarter was a significant contributor to gold production as diluted vein samples taken during mining showed an Idaho Vein stope. average grade of 13.9 grams per tonne (gpt) gold for a total of 3,620 tonnes mined.

·

A total of 1,1703,050 cubic meters of cemented rockfill (CRF) and 1,420 cubic meters of uncemented rockfill (gob)(“CRF”) were placed during the quarter.quarter which is a quarterly record. The Main Access Ramp (“MAR”) and associated drifts and raises were advanced by 73100 meters during the quarter.

 

·

The Company completed exploration drifting on the Jumbo vein during the third quarter with a total of 89 meters. The Company suspended drifting on the Jumbo during the quarter to reallocate crews to H-vein development. No high-grade shoots were found by the drifting, but more drifting and longhole drilling is required to fully explore this area.

·

For the quarter ended September 30, 2023,March 31, 2024, a total of 10,43010,300 dry metric tonnes (“dmt”) were processed at the Company’s New Jersey mill with a flotation feed head grade of 6.4110.31 gpt gold and gold recovery of 92.1%93.0%.

 

Results of Operations

Our financial performance during the quarter is summarized below:

 

Results of Operations

 

·

Our financial performance during the quarter is summarized below:

·

Revenue increased 89.15%76.5% to $5,898,938 from $1,745,278 in 2022 to $3,301,221 in 2023$3,341,596 for the three-month periodperiods ended September 30,March 31, 2024 and 2023, and increased 60.69% from $6,148,187 to $9,879,332 for the nine-month period ended September 30, 2023.respectively. The increase in revenue is largely due to the increased gold grade processed, as well as increased gold production throughout the quarter as well asand a higher average gold price recognized on ounces produced.sold. Gold production is expected to remain at approximately this level for the remainder of the year as mining on the H-Vein continues.

 

·

Gross profit as a percentage of sales increased from negative 13.1%25.9% in the thirdfirst quarter of 20222023 to positive 33.5%48.1% in the secondfirst quarter of 2023. For2024. This increase is due to the nine months ended September 30, 2022 gross profit as a percentage of sales was 1.4% compared to 28% in 2023

increased gold grade and higher average gold price recognized on ounces sold.

 

·

Exploration expense decreasedOperating income for the three-month period ended March 31, 2024, was $2,141,973 which is an increase of $2,128,950 from an operating income of $13,023 in 2023, when compared to 2022, primarilythe first quarter of 2023. The increase is due to the increased revenue from gold production, while maintaining a decrease in drilling by the company owned and operated drill rig, and a reduction in overall exploration activity.

stable cost structure.

 

·

Professional services remained relatively consistent with the exceptionOther (income) expense decreased from income of the nine-month period where they increased significantly, compared to the same period in 2022. This was due to legal fees related to merger and acquisition activity$31,163 in the first quarter of 2023. This2023, to income of $13,841 in the first quarter of 2024. The decrease was a one-timemostly due to lower timber revenue in this reporting period compared to last, as well as an increase and is not expected to continue.

in interest expense between the two periods.

 

·

OperatingNet income for the three-month period ended September 30,March 31, 2024 was $2,155,814 compared to $44,186 for the three-months ended March 31, 2023. Taking out losses from non-controlling interests, Idaho Strategic’s net income was $2,171,109 and $60,599 for the first quarters of 2024 and 2023, was $413,461 whichrespectively. This is ana 35-fold increase of $2,301,505 from an operating loss of $1,888,044 in the third quarter of 2022. For the nine-month period ended September 30, 2023, operating income of $716,471 was an increase of $3,877,402year over the same period in 2022 which had an operating loss of $3,160,931.

year.

 

·

Other (income) expense increased $11,902 from an expense of $21,380 in the nine-month period ended September 30, 2022, to an expense of $9,478 in the same period in 2023. Other (income) expense increased $101,331 from an expense of $73,811 in the nine months ended September 30, 2022, to income of $27,520 in the same period in 2023.The increase was from timber sales during the first quarter of 2023, as well as increased interest income from the company’s interest-bearing money market account that was not in place during 2022.

·

Net income increased $2,313,407 from a net loss of $1,909,424 for the three-month period ended September 30, 2022 to net income of $403,983 for the three-month period ended September 30, 2023. Net income increased $3,978,733 from a net loss of $3,234,742 in the nine months ended September 30, 2022, to net income of $743,991 in the same period in 2023.

·

The consolidated net income for the nine-monththree-month period ended September 30,March 31, 2024 and 2023 and net loss for the nine-month period ended September 30, 2022 included non-cash charges as follows: depreciation and amortization of $1,034,521$501,788 ($717,939328,037 in 2022)2023), incomeloss on disposal of equipment of $224 (loss of $68,641$4,409 ($6,120 in 2022)2023), accretion of asset retirement obligation of $11,874$4,575 ($11,3423,899 in 2022), stock based compensation of $0 ($547,275 in 2022), issuance of common stock for services of $0 ($32,326 in 2022), gain on forgiveness of SBA loan of $0 in 2023 ($10,000 in 2022), loss on investment in equity securities $4,423 ($0 in 2022)2023), and equity income on investment in Buckskin of $2,965$1,867 ($1,213350 in 2022)2023) and a loss on investment in equity securities of $453, ($0 in 2023).

 

·

Cash cost and all-in sustaining cost per ounce decreased in 20232024 compared to 20222023 due to a higher ore grade mined. A core drilling exploration program is planned for the Golden Chest for starting in the late third and early fourthsecond quarter of 2024 which maywill increase all-in sustaining costs infor the last quarterremainder of 2023.

the year.

 

 
14

Table of Contents

 

Cash Costs and All-InAll In Sustaining Costs (“AISC”) Reconciliation to GAAP-Generally Accepted Accounting Principles (“GAAP”)

Reconciliation of cost of sales and other direct production costs and depreciation, depletion, and amortization (“GAAP”)(GAAP) to cash cost per ounce and all-in sustaining costs (“AISC”)AISC per ounce (“non-GAAP”)(non-GAAP).

 

The table below presents reconciliations between the most comparable GAAP measure of cost of sales and other direct production costs and depreciation, depletion, and amortization to the non-GAAP measures of cash cost per ounce and all in sustaining costs per ounce for the Company’s gold production in the three and nine-monththree-month periods ended September 30, 2023,March 31, 2024, and 2022.2023.

 

Cash cost per ounce is an important operating measure that we utilize to measure operating performance. AISC per ounce is an important measure that we utilize to assess net cash flow after costs for pre-development, exploration, reclamation, and sustaining capital. Current GAAP measures used in the mining industry, such as cost of goods sold do not capture all of the expenditures incurred to discover, develop, and sustain gold production.

 

 

September 30, 2023

 

September 30, 2022

 

 

March 31,

 

 

Three Months

 

 

Nine Months

 

 

Three Months

 

 

Nine Months

 

 

2024

 

 

2023

 

Cost of sales and other direct production costs and depreciation and amortization

 

$2,195,289

 

$7,114,218

 

$1,974,038

 

$6,063,348

 

Depreciation and amortization

 

(363,442)

 

(1,034,521)

 

(245,824)

 

(717,939)

Change in concentrate inventory

 

 

(46,201)

 

 

(83,180)

 

 

38,380

 

 

 

(394,200)

Cost of sales and other direct production costs and depreciation, depletion, and amortization

 

$3,060,701

 

$2,475,997

 

Depreciation, depletion, and amortization

 

(501,788)

 

(328,037)

Change in inventory

 

 

79,845

 

 

 

72,669

 

Cash Cost

 

$1,785,646

 

$5,996,517

 

$1,766,594

 

$4,951,209

 

 

$2,638,758

 

$2,220,629

 

Exploration

 

435,439

 

916,250

 

747,217

 

1,530,122

 

 

267,848

 

273,442

 

Less rare earth exploration costs

 

(150,693)

 

(485,051)

 

(120,407)

 

(363,030)

Less REE exploration costs

 

(87,145)

 

(211,598)

Sustaining capital

 

149,299

 

484,155

 

851,311

 

1,113,602

 

 

445,656

 

120,749

 

General and administrative

 

117,178

 

504,241

 

603,273

 

1,078,563

 

 

160,663

 

263,298

 

Less stock-based compensation and other non-cash items

 

 

(3,953)

 

 

(13,108)

 

 

(617,745)

 

 

(648,371)

 

 

(7,570)

 

 

(9,669)

All in sustaining costs

 

$2,332,916

 

 

$7,403,004

 

 

$3,230,243

 

 

$7,662,095

 

AISC

 

$3,418,210

 

 

$2,656,851

 

Divided by ounces produced

 

 

1,993

 

 

 

5,870

 

 

 

1,360

 

 

 

4,094

 

 

 

3,116

 

 

 

1,725

 

Cash cost per ounce

 

$895.96

 

 

$1,021.55

 

 

$1,298.97

 

 

$1,209.38

 

 

$846.92

 

 

$1,287.32

 

All in sustaining cost (AISC) per ounce

 

$1,170.55

 

 

$1,261.16

 

 

$2,375.18

 

 

$1,871.54

 

AISC per ounce

 

$1,097.09

 

 

$1,540.20

 

 

Financial Condition and Liquidity

 

 

For the Nine Months Ended September 30,

 

 

For the Three-Months Ended

March 31,

 

Net cash provided (used) by:

 

2023

 

 

2022

 

 

2024

 

 

2023

 

Operating activities

 

$1,343,068

 

$(2,007,155)

 

$2,579,853

 

$160,762

 

Investing activities

 

(1,065,507)

 

(1,787,414)

 

(1,004,815)

 

(416,121)

Financing activities

 

 

56,253

 

 

 

4,073,739

 

 

 

1,433,420

 

 

 

631,132

 

Net change in cash and cash equivalents

 

333,814

 

279,170

 

 

3,008,458

 

375,773

 

Cash and cash equivalents, beginning of period

 

 

1,638,031

 

 

 

1,976,518

 

 

 

2,286,999

 

 

 

1,638,031

 

Cash and cash equivalents, end of period

 

$1,971,845

 

 

$2,255,688

 

 

$5,295,457

 

 

$2,013,804

 

 

The Company is currently producing profitably from the underground mine at the Golden Chest.Chest Mine. In the past, the Company has been successful in raising required capital from sale of common stock, forward gold contracts, and debt. As a result of its plannedprofitable production, equity sales and potential debt borrowings or restructurings, management believes cash flows from operations and existing cash are sufficient to conduct planned operations and meet contractual obligations for the next 12 months.

 

 
15

Table of Contents

 

ITEM 3: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not required for small reporting companies.

 

ITEM 4: CONTROLS AND PROCEDURES

 

Disclosure Controls and Procedures

At September 30, 2023,March 31, 2024, our Vice President who also serves as our Chief Accounting Officer evaluated the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Rule 13a-15(e) of the Securities Exchange Act of 1934 (the “Exchange Act”), which disclosure controls and procedures are designed to insure that information required to be disclosed by a company in the reports that it files under the Exchange Act is recorded, processed, summarized, and reported within required time periods specified by the Securities & Exchange Commission rules and forms.

 

Based upon that evaluation, it was concluded that our disclosure controls were effective as of September 30, 2023,March 31, 2024, to ensure timely reporting with the Securities and Exchange Commission. Specifically, the Company’s corporate governance and disclosure controls and procedures provided reasonable assurance that required reports were timely and accurately reported in our periodic reports filed with the Securities and Exchange Commission.

 

Changes in internal control over financial reporting

There was no material change in internal control over financial reporting in the quarter ended September 30, 2023.March 31, 2024.

 

 
16

Table of Contents

 

PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

 

None.

 

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

Neither the constituent instruments defining the rights of the Company’s securities filers nor the rights evidenced by the Company’s outstanding common stock have been modified, limited or qualified.

 

147,026 shares of common stock were issued in exchange for outstanding warrants for net proceeds of $823,346. 5,357 shares of common stock were issued in exchange for outstanding stock options for net proceeds of $29,999 and 5,887 shares of common stock were issued for outstanding stock options via cashless exercise.

The Company closed a private placement in February 2023. Under the private placement, the Company sold 123,365 shares at $5.50 per share and 35,088 shares at $5.70 per share for net proceeds of $878,503.

The Company closed a private placement in February 2022. Under the private placement, the Company sold 360,134 shares at $7.50 per share for net proceeds of $2,701,000. In the first quarter of 2022 the Company issued 3,572 shares of common stock at $9.05 per share for services provided for a total value of $32,326. In the first 9 months of 2022 the Company issued 392,866 shares of the Company’s Stock in exchange for $1,950,000 of debt at $4.96 per share.

 

The Company relied on the transaction exemption afforded by Section 4(a)(2) of the Securities Act of 1933, as amended, and Regulation D Rule 506(b). The common shares are restricted securities which may not be publicly sold unless registered for resale with the Securities and Exchange Commission or exempt from the registration requirements of the Securities Act of 1933, as amended.

 

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

 

The Company has no outstanding senior securities.

 

ITEM 4. MINE SAFETY DISCLOSURES

 

The information concerning mine safety violations or other regulatory matters required by Section 1503(a) of the Dodd-Frank Wall Street Reform and Consumer Protection Act and Item 104 of Regulation S-K is included in exhibit 95 to this report.

 

ITEM 5. OTHER INFORMATION

 

None.

 

 
17

Table of Contents

 

ITEM 6. EXHIBITS

 

Exhibits

 

3.1

Amended and Restated Articles of Incorporation, incorporated by reference to the Company’s Form 8-K as filed with the Securities and Exchange Commission on October 27, 2021

3.2

Amended and Restated By-laws of Idaho Strategic Resources, Inc., incorporated by reference to the Company’s Form 8-K as filed with the Securities and Exchange Commission on October 27, 2021

10.110.1*

Registrant’s 2023 Equity Incentive Compensation Plan approved atPurchase and Sale Agreement dated January 16th, 2024, Promissory Note, Mortgage, and Termination of Royalty Deed and Warranty Deed, dated February 7th, 2024; by and among the June 12, 2023, Annual Meeting of Shareholders, incorporated by reference Appendix B to the Company’s Schedule DEF14A (Proxy Statement) as filed with the SecuritiesRegistrant and Exchange CommissionBell Run Properties, L.L.C.

31.1****

Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2****

Certification pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1****

Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2****

Certification pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

95****

Mine safety information listed in Section 1503 of the Dodd-Frank Act.

101.INS****

XBRL Instance Document

101.SCH****

XBRL Taxonomy Extension Schema Document

101.CAL****

XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF****

XBRL Taxonomy Extension Definition Linkbase Document

101.LAB****

XBRL Taxonomy Extension Label Linkbase Document

101.PRE****

XBRL Taxonomy Extension Presentation Linkbase Document

 

**** Filed herewith.

 

 
18

Table of Contents

 

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

IDAHO STRATEGIC RESOURCES, INC

    
By:

/s/ John Swallow

 

 

John Swallow,

 
  

its: President and Chief Executive Officer

 

  

Date NovemberMay 6, 2023

2024
 

 

 

 

 

 

By:

/s/ Grant Brackebusch

 

 

 

Grant Brackebusch,

 

 

 

its: Vice President and Chief Financial Officer

 

 

 

Date: NovemberMay 6, 20232024

 

 

 
19

Table of Contents